[BAT] YoY Quarter Result on 30-Jun-2008 [#2]

Stock

[BAT] BRITISH AMERICAN TOBACCO (M)

Announcement Date

17-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -7.67%

YoY- 9.36%

Quarter Report

BAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	1,043,306	993,874	977,648	1,013,647	937,036	916,518	873,670	3.00%
YoY %	4.97%	1.66%	-3.55%	8.18%	2.24%	4.90%	-	-
Horiz. %	119.42%	113.76%	111.90%	116.02%	107.25%	104.90%	100.00%	-
PBT	247,798	250,048	270,131	264,603	244,487	254,310	174,652	6.00%
YoY %	-0.90%	-7.43%	2.09%	8.23%	-3.86%	45.61%	-	-
Horiz. %	141.88%	143.17%	154.67%	151.50%	139.99%	145.61%	100.00%	-
Tax	-63,658	-64,208	-68,887	-69,415	-66,011	-71,715	-50,300	4.00%
YoY %	0.86%	6.79%	0.76%	-5.16%	7.95%	-42.57%	-	-
Horiz. %	126.56%	127.65%	136.95%	138.00%	131.23%	142.57%	100.00%	-
NP	184,140	185,840	201,244	195,188	178,476	182,595	124,352	6.75%
YoY %	-0.91%	-7.65%	3.10%	9.36%	-2.26%	46.84%	-	-
Horiz. %	148.08%	149.45%	161.83%	156.96%	143.52%	146.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,140	185,840	201,244	195,188	178,476	182,595	124,352	6.75%
YoY %	-0.91%	-7.65%	3.10%	9.36%	-2.26%	46.84%	-	-
Horiz. %	148.08%	149.45%	161.83%	156.96%	143.52%	146.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	25.68%	25.50%	26.23%	27.00%	28.20%	28.80%	-
YoY %	0.04%	0.71%	-2.78%	-2.85%	-4.26%	-2.08%	-	-
Horiz. %	89.20%	89.17%	88.54%	91.08%	93.75%	97.92%	100.00%	-
Total Cost	859,166	808,034	776,404	818,459	758,560	733,923	749,318	2.30%
YoY %	6.33%	4.07%	-5.14%	7.90%	3.36%	-2.05%	-	-
Horiz. %	114.66%	107.84%	103.61%	109.23%	101.23%	97.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,459	636,594	596,595	542,188	511,155	522,924	128,344	25.52%
YoY %	-21.07%	6.70%	10.03%	6.07%	-2.25%	307.44%	-	-
Horiz. %	391.49%	496.01%	464.84%	422.45%	398.27%	407.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	256,939	322,579	322,561	322,459	312,689	308,611	236,154	1.41%
YoY %	-20.35%	0.01%	0.03%	3.12%	1.32%	30.68%	-	-
Horiz. %	108.80%	136.60%	136.59%	136.55%	132.41%	130.68%	100.00%	-
Div Payout %	139.53%	173.58%	160.28%	165.20%	175.20%	169.01%	189.91%	-
YoY %	-19.62%	8.30%	-2.98%	-5.71%	3.66%	-11.01%	-	-
Horiz. %	73.47%	91.40%	84.40%	86.99%	92.25%	88.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	502,459	636,594	596,595	542,188	511,155	522,924	128,344	25.52%
YoY %	-21.07%	6.70%	10.03%	6.07%	-2.25%	307.44%	-	-
Horiz. %	391.49%	496.01%	464.84%	422.45%	398.27%	407.44%	100.00%	-
NOSH	285,488	285,468	285,452	285,362	285,561	285,751	285,211	0.01%
YoY %	0.01%	0.01%	0.03%	-0.07%	-0.07%	0.19%	-	-
Horiz. %	100.10%	100.09%	100.08%	100.05%	100.12%	100.19%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	17.65%	18.70%	20.58%	19.26%	19.05%	19.92%	14.23%	-
YoY %	-5.61%	-9.14%	6.85%	1.10%	-4.37%	39.99%	-	-
Horiz. %	124.03%	131.41%	144.62%	135.35%	133.87%	139.99%	100.00%	-
ROE	36.65%	29.19%	33.73%	36.00%	34.92%	34.92%	96.89%	-
YoY %	25.56%	-13.46%	-6.31%	3.09%	0.00%	-63.96%	-	-
Horiz. %	37.83%	30.13%	34.81%	37.16%	36.04%	36.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	365.45	348.16	342.49	355.21	328.14	320.74	306.32	2.98%
YoY %	4.97%	1.66%	-3.58%	8.25%	2.31%	4.71%	-	-
Horiz. %	119.30%	113.66%	111.81%	115.96%	107.12%	104.71%	100.00%	-
EPS	64.50	65.10	70.50	68.40	62.50	63.90	43.60	6.74%
YoY %	-0.92%	-7.66%	3.07%	9.44%	-2.19%	46.56%	-	-
Horiz. %	147.94%	149.31%	161.70%	156.88%	143.35%	146.56%	100.00%	-
DPS	90.00	113.00	113.00	113.00	109.50	108.00	82.80	1.39%
YoY %	-20.35%	0.00%	0.00%	3.20%	1.39%	30.43%	-	-
Horiz. %	108.70%	136.47%	136.47%	136.47%	132.25%	130.43%	100.00%	-
NAPS	1.76	2.23	2.09	1.90	1.79	1.83	0.45	25.50%
YoY %	-21.08%	6.70%	10.00%	6.15%	-2.19%	306.67%	-	-
Horiz. %	391.11%	495.56%	464.44%	422.22%	397.78%	406.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 285,362
RPS	365.39	348.08	342.40	355.01	328.17	320.99	305.98	3.00%
YoY %	4.97%	1.66%	-3.55%	8.18%	2.24%	4.91%	-	-
Horiz. %	119.42%	113.76%	111.90%	116.02%	107.25%	104.91%	100.00%	-
EPS	64.49	65.09	70.48	68.36	62.51	63.95	43.55	6.75%
YoY %	-0.92%	-7.65%	3.10%	9.36%	-2.25%	46.84%	-	-
Horiz. %	148.08%	149.46%	161.84%	156.97%	143.54%	146.84%	100.00%	-
DPS	89.99	112.98	112.97	112.93	109.51	108.08	82.71	1.41%
YoY %	-20.35%	0.01%	0.04%	3.12%	1.32%	30.67%	-	-
Horiz. %	108.80%	136.60%	136.59%	136.54%	132.40%	130.67%	100.00%	-
NAPS	1.7597	2.2295	2.0894	1.8989	1.7902	1.8314	0.4495	25.52%
YoY %	-21.07%	6.71%	10.03%	6.07%	-2.25%	307.43%	-	-
Horiz. %	391.48%	496.00%	464.83%	422.45%	398.26%	407.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	46.70	43.88	44.75	44.25	45.00	39.50	41.75	-
P/RPS	12.78	12.60	13.07	12.46	13.71	12.32	13.63	-1.06%
YoY %	1.43%	-3.60%	4.90%	-9.12%	11.28%	-9.61%	-	-
Horiz. %	93.76%	92.44%	95.89%	91.42%	100.59%	90.39%	100.00%	-
P/EPS	72.40	67.40	63.48	64.69	72.00	61.82	95.76	-4.55%
YoY %	7.42%	6.18%	-1.87%	-10.15%	16.47%	-35.44%	-	-
Horiz. %	75.61%	70.38%	66.29%	67.55%	75.19%	64.56%	100.00%	-
EY	1.38	1.48	1.58	1.55	1.39	1.62	1.04	4.82%
YoY %	-6.76%	-6.33%	1.94%	11.51%	-14.20%	55.77%	-	-
Horiz. %	132.69%	142.31%	151.92%	149.04%	133.65%	155.77%	100.00%	-
DY	1.93	2.58	2.53	2.55	2.43	2.73	1.98	-0.42%
YoY %	-25.19%	1.98%	-0.78%	4.94%	-10.99%	37.88%	-	-
Horiz. %	97.47%	130.30%	127.78%	128.79%	122.73%	137.88%	100.00%	-
P/NAPS	26.53	19.68	21.41	23.29	25.14	21.58	92.78	-18.82%
YoY %	34.81%	-8.08%	-8.07%	-7.36%	16.50%	-76.74%	-	-
Horiz. %	28.59%	21.21%	23.08%	25.10%	27.10%	23.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	21/07/11	22/07/10	23/07/09	17/07/08	19/07/07	13/07/06	27/07/05	-
Price	46.20	43.98	44.75	41.25	40.50	41.00	42.00	-
P/RPS	12.64	12.63	13.07	11.61	12.34	12.78	13.71	-1.34%
YoY %	0.08%	-3.37%	12.58%	-5.92%	-3.44%	-6.78%	-	-
Horiz. %	92.20%	92.12%	95.33%	84.68%	90.01%	93.22%	100.00%	-
P/EPS	71.63	67.56	63.48	60.31	64.80	64.16	96.33	-4.81%
YoY %	6.02%	6.43%	5.26%	-6.93%	1.00%	-33.40%	-	-
Horiz. %	74.36%	70.13%	65.90%	62.61%	67.27%	66.60%	100.00%	-
EY	1.40	1.48	1.58	1.66	1.54	1.56	1.04	5.07%
YoY %	-5.41%	-6.33%	-4.82%	7.79%	-1.28%	50.00%	-	-
Horiz. %	134.62%	142.31%	151.92%	159.62%	148.08%	150.00%	100.00%	-
DY	1.95	2.57	2.53	2.74	2.70	2.63	1.97	-0.16%
YoY %	-24.12%	1.58%	-7.66%	1.48%	2.66%	33.50%	-	-
Horiz. %	98.98%	130.46%	128.43%	139.09%	137.06%	133.50%	100.00%	-
P/NAPS	26.25	19.72	21.41	21.71	22.63	22.40	93.33	-19.04%
YoY %	33.11%	-7.89%	-1.38%	-4.07%	1.03%	-76.00%	-	-
Horiz. %	28.13%	21.13%	22.94%	23.26%	24.25%	24.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos